Highlights

[LUXCHEM] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 24-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     40.37%    YoY -     4.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 395,564 196,653 806,683 609,480 421,246 218,132 701,549 -31.82%
  QoQ % 101.15% -75.62% 32.36% 44.69% 93.12% -68.91% -
  Horiz. % 56.38% 28.03% 114.99% 86.88% 60.05% 31.09% 100.00%
PBT 25,697 12,841 55,774 42,430 30,101 18,393 59,078 -42.68%
  QoQ % 100.12% -76.98% 31.45% 40.96% 63.65% -68.87% -
  Horiz. % 43.50% 21.74% 94.41% 71.82% 50.95% 31.13% 100.00%
Tax -6,585 -3,247 -14,790 -10,753 -7,531 -4,611 -15,392 -43.31%
  QoQ % -102.80% 78.05% -37.54% -42.78% -63.33% 70.04% -
  Horiz. % 42.78% 21.10% 96.09% 69.86% 48.93% 29.96% 100.00%
NP 19,112 9,594 40,984 31,677 22,570 13,782 43,686 -42.46%
  QoQ % 99.21% -76.59% 29.38% 40.35% 63.76% -68.45% -
  Horiz. % 43.75% 21.96% 93.81% 72.51% 51.66% 31.55% 100.00%
NP to SH 19,375 9,630 40,747 31,255 22,266 13,609 43,499 -41.76%
  QoQ % 101.19% -76.37% 30.37% 40.37% 63.61% -68.71% -
  Horiz. % 44.54% 22.14% 93.67% 71.85% 51.19% 31.29% 100.00%
Tax Rate 25.63 % 25.29 % 26.52 % 25.34 % 25.02 % 25.07 % 26.05 % -1.08%
  QoQ % 1.34% -4.64% 4.66% 1.28% -0.20% -3.76% -
  Horiz. % 98.39% 97.08% 101.80% 97.27% 96.05% 96.24% 100.00%
Total Cost 376,452 187,059 765,699 577,803 398,676 204,350 657,863 -31.14%
  QoQ % 101.25% -75.57% 32.52% 44.93% 95.09% -68.94% -
  Horiz. % 57.22% 28.43% 116.39% 87.83% 60.60% 31.06% 100.00%
Net Worth 272,178 270,720 256,218 247,789 246,783 245,182 76,042 134.54%
  QoQ % 0.54% 5.66% 3.40% 0.41% 0.65% 222.43% -
  Horiz. % 357.93% 356.01% 336.94% 325.86% 324.54% 322.43% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 8,505 - 33,060 20,649 6,932 - 19,010 -41.59%
  QoQ % 0.00% 0.00% 60.11% 197.88% 0.00% 0.00% -
  Horiz. % 44.74% 0.00% 173.91% 108.62% 36.46% 0.00% 100.00%
Div Payout % 43.90 % - % 81.14 % 66.07 % 31.13 % - % 43.70 % 0.31%
  QoQ % 0.00% 0.00% 22.81% 112.24% 0.00% 0.00% -
  Horiz. % 100.46% 0.00% 185.68% 151.19% 71.24% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 272,178 270,720 256,218 247,789 246,783 245,182 76,042 134.54%
  QoQ % 0.54% 5.66% 3.40% 0.41% 0.65% 222.43% -
  Horiz. % 357.93% 356.01% 336.94% 325.86% 324.54% 322.43% 100.00%
NOSH 850,558 846,002 826,511 825,964 277,285 275,485 271,579 114.51%
  QoQ % 0.54% 2.36% 0.07% 197.88% 0.65% 1.44% -
  Horiz. % 313.19% 311.51% 304.34% 304.13% 102.10% 101.44% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.83 % 4.88 % 5.08 % 5.20 % 5.36 % 6.32 % 6.23 % -15.65%
  QoQ % -1.02% -3.94% -2.31% -2.99% -15.19% 1.44% -
  Horiz. % 77.53% 78.33% 81.54% 83.47% 86.04% 101.44% 100.00%
ROE 7.12 % 3.56 % 15.90 % 12.61 % 9.02 % 5.55 % 57.20 % -75.16%
  QoQ % 100.00% -77.61% 26.09% 39.80% 62.52% -90.30% -
  Horiz. % 12.45% 6.22% 27.80% 22.05% 15.77% 9.70% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.51 23.24 97.60 73.79 151.92 79.18 258.32 -68.21%
  QoQ % 100.13% -76.19% 32.27% -51.43% 91.87% -69.35% -
  Horiz. % 18.00% 9.00% 37.78% 28.57% 58.81% 30.65% 100.00%
EPS 2.28 1.14 4.93 3.78 8.03 4.94 5.34 -43.39%
  QoQ % 100.00% -76.88% 30.42% -52.93% 62.55% -7.49% -
  Horiz. % 42.70% 21.35% 92.32% 70.79% 150.37% 92.51% 100.00%
DPS 1.00 0.00 4.00 2.50 2.50 0.00 7.00 -72.77%
  QoQ % 0.00% 0.00% 60.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.29% 0.00% 57.14% 35.71% 35.71% 0.00% 100.00%
NAPS 0.3200 0.3200 0.3100 0.3000 0.8900 0.8900 0.2800 9.34%
  QoQ % 0.00% 3.23% 3.33% -66.29% 0.00% 217.86% -
  Horiz. % 114.29% 114.29% 110.71% 107.14% 317.86% 317.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,808
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.16 21.95 90.05 68.04 47.02 24.35 78.31 -31.82%
  QoQ % 101.18% -75.62% 32.35% 44.70% 93.10% -68.91% -
  Horiz. % 56.39% 28.03% 114.99% 86.89% 60.04% 31.09% 100.00%
EPS 2.16 1.08 4.55 3.49 2.49 1.52 4.86 -41.85%
  QoQ % 100.00% -76.26% 30.37% 40.16% 63.82% -68.72% -
  Horiz. % 44.44% 22.22% 93.62% 71.81% 51.23% 31.28% 100.00%
DPS 0.95 0.00 3.69 2.31 0.77 0.00 2.12 -41.53%
  QoQ % 0.00% 0.00% 59.74% 200.00% 0.00% 0.00% -
  Horiz. % 44.81% 0.00% 174.06% 108.96% 36.32% 0.00% 100.00%
NAPS 0.3038 0.3022 0.2860 0.2766 0.2755 0.2737 0.0849 134.50%
  QoQ % 0.53% 5.66% 3.40% 0.40% 0.66% 222.38% -
  Horiz. % 357.83% 355.95% 336.87% 325.80% 324.50% 322.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.6250 0.6250 0.7550 0.8150 2.0900 1.5800 1.4700 -
P/RPS 1.34 2.69 0.77 1.10 1.38 2.00 0.57 77.08%
  QoQ % -50.19% 249.35% -30.00% -20.29% -31.00% 250.88% -
  Horiz. % 235.09% 471.93% 135.09% 192.98% 242.11% 350.88% 100.00%
P/EPS 27.44 54.91 15.31 21.54 26.03 31.98 9.18 107.92%
  QoQ % -50.03% 258.65% -28.92% -17.25% -18.61% 248.37% -
  Horiz. % 298.91% 598.15% 166.78% 234.64% 283.55% 348.37% 100.00%
EY 3.64 1.82 6.53 4.64 3.84 3.13 10.90 -51.96%
  QoQ % 100.00% -72.13% 40.73% 20.83% 22.68% -71.28% -
  Horiz. % 33.39% 16.70% 59.91% 42.57% 35.23% 28.72% 100.00%
DY 1.60 0.00 5.30 3.07 1.20 0.00 4.76 -51.75%
  QoQ % 0.00% 0.00% 72.64% 155.83% 0.00% 0.00% -
  Horiz. % 33.61% 0.00% 111.34% 64.50% 25.21% 0.00% 100.00%
P/NAPS 1.95 1.95 2.44 2.72 2.35 1.78 5.25 -48.42%
  QoQ % 0.00% -20.08% -10.29% 15.74% 32.02% -66.10% -
  Horiz. % 37.14% 37.14% 46.48% 51.81% 44.76% 33.90% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/07/18 30/04/18 14/02/18 24/10/17 26/07/17 12/05/17 16/02/17 -
Price 0.6900 0.6100 0.7750 0.8350 2.0900 1.7900 1.6100 -
P/RPS 1.48 2.62 0.79 1.13 1.38 2.26 0.62 78.90%
  QoQ % -43.51% 231.65% -30.09% -18.12% -38.94% 264.52% -
  Horiz. % 238.71% 422.58% 127.42% 182.26% 222.58% 364.52% 100.00%
P/EPS 30.29 53.59 15.72 22.07 26.03 36.23 10.05 109.07%
  QoQ % -43.48% 240.90% -28.77% -15.21% -28.15% 260.50% -
  Horiz. % 301.39% 533.23% 156.42% 219.60% 259.00% 360.50% 100.00%
EY 3.30 1.87 6.36 4.53 3.84 2.76 9.95 -52.18%
  QoQ % 76.47% -70.60% 40.40% 17.97% 39.13% -72.26% -
  Horiz. % 33.17% 18.79% 63.92% 45.53% 38.59% 27.74% 100.00%
DY 1.45 0.00 5.16 2.99 1.20 0.00 4.35 -52.02%
  QoQ % 0.00% 0.00% 72.58% 149.17% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 118.62% 68.74% 27.59% 0.00% 100.00%
P/NAPS 2.16 1.91 2.50 2.78 2.35 2.01 5.75 -48.03%
  QoQ % 13.09% -23.60% -10.07% 18.30% 16.92% -65.04% -
  Horiz. % 37.57% 33.22% 43.48% 48.35% 40.87% 34.96% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers